[JETSON] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 38.1%
YoY- -460.78%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 42,448 35,242 55,772 83,673 45,586 36,087 41,403 1.68%
PBT -807 -1,617 -566 -144 -1,692 -2,026 -2,781 -56.26%
Tax -37 -27 -2,170 -547 -55 -25 733 -
NP -844 -1,644 -2,736 -691 -1,747 -2,051 -2,048 -44.71%
-
NP to SH -875 -1,697 -2,733 -1,144 -1,848 -2,067 -1,659 -34.79%
-
Tax Rate - - - - - - - -
Total Cost 43,292 36,886 58,508 84,364 47,333 38,138 43,451 -0.24%
-
Net Worth 113,610 107,041 113,877 122,638 120,330 118,137 107,256 3.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 113,610 107,041 113,877 122,638 120,330 118,137 107,256 3.92%
NOSH 175,000 163,173 85,442 85,373 84,383 81,699 73,127 79.19%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.99% -4.66% -4.91% -0.83% -3.83% -5.68% -4.95% -
ROE -0.77% -1.59% -2.40% -0.93% -1.54% -1.75% -1.55% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.26 21.60 65.27 98.01 54.02 44.17 56.62 -43.25%
EPS -0.50 -1.04 -3.20 -1.34 -2.19 -2.53 -2.27 -63.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6492 0.656 1.3328 1.4365 1.426 1.446 1.4667 -42.00%
Adjusted Per Share Value based on latest NOSH - 85,373
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.03 9.16 14.49 21.74 11.84 9.38 10.76 1.67%
EPS -0.23 -0.44 -0.71 -0.30 -0.48 -0.54 -0.43 -34.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2952 0.2781 0.2959 0.3186 0.3127 0.307 0.2787 3.91%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.51 0.71 1.63 1.60 1.70 1.45 1.17 -
P/RPS 2.10 3.29 2.50 1.63 3.15 3.28 2.07 0.96%
P/EPS -102.00 -68.27 -50.96 -119.40 -77.63 -57.31 -51.57 57.76%
EY -0.98 -1.46 -1.96 -0.84 -1.29 -1.74 -1.94 -36.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.08 1.22 1.11 1.19 1.00 0.80 -0.83%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 23/05/14 27/02/14 21/11/13 22/08/13 21/05/13 27/02/13 -
Price 0.53 0.585 0.82 1.78 1.62 1.37 1.21 -
P/RPS 2.19 2.71 1.26 1.82 3.00 3.10 2.14 1.55%
P/EPS -106.00 -56.25 -25.64 -132.84 -73.97 -54.15 -53.34 58.26%
EY -0.94 -1.78 -3.90 -0.75 -1.35 -1.85 -1.87 -36.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.89 0.62 1.24 1.14 0.95 0.82 0.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment